[ERDASAN] YoY Annualized Quarter Result on 30-Sep-2023 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 20.73%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 28,842 39,024 67,602 97,916 25,224 15,546 23,104 3.76%
PBT -15,196 -30,860 -47,554 958 -6,430 -7,908 -2,836 32.24%
Tax -2 -12 -24 0 0 0 0 -
NP -15,198 -30,872 -47,578 958 -6,430 -7,908 -2,836 32.25%
-
NP to SH -15,198 -30,872 -47,578 958 -6,430 -7,838 -2,584 34.31%
-
Tax Rate - - - 0.00% - - - -
Total Cost 44,040 69,896 115,180 96,958 31,654 23,454 25,940 9.21%
-
Net Worth 152,839 125,205 311,432 386,917 116,916 56,664 74,847 12.62%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 152,839 125,205 311,432 386,917 116,916 56,664 74,847 12.62%
NOSH 226,160 6,786,103 6,000,621 4,823,129 2,266,568 464,083 464,083 -11.28%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -52.69% -79.11% -70.38% 0.98% -25.49% -50.87% -12.27% -
ROE -9.94% -24.66% -15.28% 0.25% -5.50% -13.83% -3.45% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.75 1.14 1.13 2.16 1.25 3.35 4.99 16.90%
EPS -6.72 -0.46 -0.80 0.02 -0.44 -1.68 -0.58 50.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6758 0.0367 0.0519 0.0852 0.0581 0.1221 0.1616 26.90%
Adjusted Per Share Value based on latest NOSH - 6,786,103
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.61 17.06 29.55 42.80 11.02 6.79 10.10 3.76%
EPS -6.64 -13.49 -20.80 0.42 -2.81 -3.43 -1.13 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.668 0.5472 1.3612 1.6911 0.511 0.2477 0.3271 12.62%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.205 0.015 0.01 0.06 0.07 0.05 0.06 -
P/RPS 1.61 1.31 0.89 2.78 5.58 1.49 1.20 5.01%
P/EPS -3.05 -1.66 -1.26 284.42 -21.91 -2.96 -10.75 -18.92%
EY -32.78 -60.33 -79.29 0.35 -4.56 -33.78 -9.30 23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.19 0.70 1.20 0.41 0.37 -3.43%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 27/11/19 29/11/18 -
Price 0.15 0.01 0.01 0.05 0.20 0.07 0.055 -
P/RPS 1.18 0.87 0.89 2.32 15.96 2.09 1.10 1.17%
P/EPS -2.23 -1.11 -1.26 237.02 -62.59 -4.14 -9.86 -21.92%
EY -44.80 -90.49 -79.29 0.42 -1.60 -24.13 -10.14 28.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.19 0.59 3.44 0.57 0.34 -6.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment